Flat
E14
2 beds
1 bath
Dominion Walk, London E14
London, England · E14
View property listing
Initial Investment
£53,650First YearProfit From Rental Income
£6,084
↗ 11%After 5 Years
Change In Property Value
£18,117
↗ 10%After 5 Years
Return On Investment
45%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,232 | £11,400 | £11,685 | £11,978 | £12,337 | £58,633 |
| Total Expenses | £10,086 | £10,149 | £10,220 | £10,294 | £10,372 | £51,121 |
| Profit Before Tax | £1,146 | £1,251 | £1,465 | £1,684 | £1,965 | £7,511 |
| Profit After Tax | £928 | £1,014 | £1,187 | £1,364 | £1,592 | £6,084 |
| Change In Property Value | £2 | £2 | £3,510 | £6,265 | £8,338 | £18,117 |
| Net Return | £930 | £1,015 | £4,697 | £7,630 | £9,929 | £24,201 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change